| Revenue | DKK 186K | -85% |
| EBITDA | DKK 1,5M | -10% |
| Net profit | DKK 464K | -31% |
| Total assets | DKK 53,1M | +8% |
| Equity | DKK 27,2M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -353 | -147 | 443 | 836 | 1.004 | 926 | 2.220 | 858 | 1.072 | 1.116 | 1.129 | 2.956 | 1.224 | 186 |
| Staff expenses | -0 | -0 | -0 | -256 | -256 | -256 | -340 | -305 | -281 | -323 | -303 | -278 | -507 | -566 |
| EBITDA | -902 | -109 | 1.585 | 580 | 2.353 | 670 | 1.880 | 393 | 790 | 4.187 | 826 | 2.670 | 1.716 | 1.540 |
| Depreciation & amort. | -18 | -19 | -23 | -0 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -919 | -128 | 1.562 | 580 | 2.342 | 670 | 1.880 | 393 | 790 | 4.187 | 826 | 2.670 | 1.716 | 1.540 |
| Net financials | -920 | -1.279 | -53 | -234 | -92 | 1.024 | -324 | 855 | 311 | 2.188 | 3.053 | -661 | -825 | -925 |
| Profit before tax | -808 | -988 | 367 | 346 | 2.249 | 1.694 | 1.556 | 1.248 | 1.101 | 6.374 | 3.878 | 2.009 | 891 | 615 |
| Tax | -101 | 83 | 292 | 72 | 446 | 113 | 395 | 61 | 120 | 896 | 226 | 719 | 220 | 150 |
| Net profit | -707 | -1.072 | 74 | 274 | 1.804 | 1.581 | 1.161 | 1.187 | 980 | 5.479 | 3.653 | 1.290 | 671 | 464 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.415 | 27.855 | 29.899 | 30.087 | 29.697 | 30.898 | 32.145 | 34.553 | 34.587 | 46.673 | 50.051 | 51.597 | 49.173 | 53.110 |
| Equity | 9.777 | 10.374 | 10.448 | 10.673 | 12.427 | 13.684 | 14.793 | 15.927 | 16.603 | 22.026 | 25.566 | 26.742 | 26.836 | 27.179 |
| Long-term debt | -8.090 | -15.808 | 16.947 | 16.351 | 15.105 | 15.639 | 15.095 | 15.066 | 15.222 | 15.118 | 15.184 | 14.851 | 14.807 | 20.075 |
| Short-term debt | -909 | -1.112 | 1.689 | 2.247 | 988 | 398 | 1.001 | 2.383 | 1.500 | 7.605 | 7.377 | 8.081 | 5.386 | 3.563 |
| Total debt | -8.999 | -16.920 | 18.637 | 18.598 | 16.093 | 16.037 | 16.096 | 17.449 | 16.722 | 22.723 | 22.561 | 22.932 | 20.193 | 23.638 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|